Blackstone Inc. Financial Ratios — BX Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-3.73	4.31	19.9	23.71	10.65	16.32	22.47	23.69	30.62	15.3	72.88	20.47	19.22	36.95	35.78
Return on Assets (%)	-0.83	0.86	4	5.18	2.63	4.25	4.84	4.87	6.66	3.55	17.36	4.17	3.36	6.63	6.62
Return on Capital (%)	-1.6	-1.84	-2.22	-2.05	-0.92	-0.86	-1.72	-0.68	- -	-0.71	-2.57	1.6	1.06	0.37	-0.02
Return on Invested Capital (%)	1.6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	4.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	-2.65	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	9.07	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2.64	26.82	55.6	61.09	43.24	55.25	71.27	60.61	61.84	50.02	81.43	48.53	42.21	59.1	57.79
Profit Margin (%)	-5.75	5.78	20.68	24.28	16.91	24.1	25.46	26.6	33.2	19.98	35.17	24.5	19.85	25.4	24.33
Net Income to Common Margin (%)	-5.75	5.78	20.68	24.28	16.91	24.1	25.46	26.6	33.2	19.98	35.17	24.5	19.85	25.4	24.33
Effective Tax Rate (%)	447.48	18.23	8.12	7.3	10.49	5.56	18.05	7.1	- -	13.6	8.73	13.66	17.36	15.82	15.69
Dvd Payout Ratio (%)	-190.67	42.64	31.84	40.45	137.75	58.35	53.85	61.11	42.18	68.6	24.36	154.1	122.04	54.63	66.27
Sustainable Growth Rate (%)	-10.83	2.47	13.56	14.12	-4.02	6.8	10.37	9.22	17.7	4.81	55.12	-11.07	-4.24	16.77	12.07

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	8,969	13,194	10,783	8,954	6,158	8,942	14,934	10,174	11,778	6,342	8,714	13,371	12,294	12,287	13,306
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	8,969	13,194	10,783	8,954	6,158	8,942	14,934	10,174	11,778	6,342	8,714	13,371	12,294	12,287	13,306
Total Debt/EBITDA	69.04	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	62.44	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	-115.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	-104.45	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	2.25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	1.62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-1.34	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	21.32	18.9	21.25	22.42	27.83	24.47	19.28	22.05	21.51	25.32	22.87	18	16.92	18.89	18.16
Long-Term Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Long-Term Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Long-Term Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
Total Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Total Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Total Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
Net Debt to Equity	87.68	-6.33	-5.79	-8.15	-15.02	-14.68	-14.52	-16.05	-14.38	-13.7	-9.77	-21.6	-16.35	-10.12	-12.03
Net Debt/Capital (%)	46.45	-2.99	-3.42	-5.68	-11.1	-9.36	-7.47	-10.16	-8.79	-10.56	-7.49	-14.76	-10.78	-6.62	-8.08
EBITDA	130	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	93	-37	-26	-30	-59	-22	-24	-18	-60	-112	-64	-235	-224	-61	-116
Operating Income (Loss)	-78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	4.48	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	5.08	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	4.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	0.32	0.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	21.32	18.9	21.25	22.42	27.83	24.47	19.28	22.05	21.51	25.32	22.87	18	16.92	18.89	18.16
Long-Term Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Long-Term Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Long-Term Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
Total Debt/Equity (%)	96.94	117.64	75	51.66	50.35	71.45	108.83	73.97	77.98	43.47	40.15	67.94	68.02	63.02	60.81
Total Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Total Debt/Total Assets (%)	40.94	45.6	36.33	28.43	27.34	33.87	43.39	35.17	36.14	24.14	21.15	31.44	30.52	28.26	27.89
CFO/Total Liabilities	8.69	3.29	23.19	11.68	23.28	-0.64	-7.86	0.3	11.23	16.58	20.45	27.74	18.26	14.52	18.05
CFO/CapEx	30.14	15.75	138.39	54.67	40.46	-4.06	-66.8	2.49	32.57	17.34	61.98	26.91	18.09	56.7	40.3
Altman's Z-Score	1.37	0.43	0.9	1.06	1.27	0.93	0.79	1	1.54	2.58	3.47	1.68	2.89	3.61	3.08

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.49	18.64	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	56.22	19.58	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	6,725	8,507	17,693	19,769	18,259	17,393	21,118	19,770	38,065	45,624	94,718	55,097	99,242	132,543	120,720
- Cash & Cash Equivalents	755	710	832	1,412	1,837	1,837	1,992	2,208	2,172	1,999	2,120	4,252	2,956	1,972	2,631
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	4,582	5,748	8,071	10,273	5,961	6,054	7,089	7,375	8,093	7,938	12,283	12,025	11,258	11,283	13,216
+ Total Debt	8,969	13,194	10,783	8,954	6,158	8,942	14,934	10,174	11,778	6,342	8,714	13,371	12,294	12,287	13,306
Enterprise Value	4,393	26,739	35,715	37,583	28,540	30,551	41,148	35,111	55,763	57,905	113,596	76,242	119,839	154,140	144,610
Total Capital	18,222	24,409	25,161	26,287	18,388	21,457	28,657	23,928	26,881	20,933	30,420	33,052	30,369	31,782	35,187
Total Debt/Capital (%)	49.22	54.05	42.86	34.06	33.49	41.67	52.11	42.52	43.81	30.3	28.65	40.45	40.48	38.66	37.82
Total Debt / EV	2.04	0.49	0.3	0.24	0.22	0.29	0.36	0.29	0.21	0.11	0.08	0.18	0.1	0.08	0.09
EV/Sales	1.5	7.07	6.31	5.76	6.8	7.09	7.12	6.06	9.03	11.06	6.82	10.69	17.1	14.1	11.65
EV/EBITDA	33.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	4.89	45.85	10.07	22.71	11.91	- -	- -	767.6	28.41	29.91	28.5	12.03	29.54	44.27	31.01
EV/Free Cash Flow to Firm	4.7	43.12	9.99	22.3	11.62	- -	- -	547.6	27.56	28.28	28.05	11.6	27.99	43.5	30.26
Diluted Market Cap	6,535	8,236	18,248	20,351	34,740	32,304	21,333	35,980	37,825	45,189	93,131	54,971	98,900	132,185	120,262
Diluted Enterprise Value	19,331	26,469	36,270	38,166	45,021	45,462	41,364	51,321	55,523	57,471	112,008	76,115	119,496	153,782	144,153
EV per Share	8.98	48.06	62.37	63.1	45.7	47.48	62.39	52.94	81.95	82.26	155.18	102.66	158.09	200.52	184.64
TTM Sales	2,928	3,785	5,663	6,526	4,197	4,311	5,778	5,796	6,174	5,233	16,652	7,133	7,007	10,931	12,410
TTM EBITDA	130	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	-78	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	899	583	3,548	1,655	2,397	-89	-1,626	46	1,963	1,936	3,986	6,336	4,057	3,482	4,663
TTM Free Cash Flow to Firm	935	620	3,574	1,685	2,456	-67	-1,602	64	2,023	2,048	4,050	6,572	4,281	3,543	4,779

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.75	13.28	5.11	12.08	14.14	-483.85	-13.32	561.14	18.69	22.07	22.99	8.36	23.1	37.31	25.17
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	4,393	26,739	35,715	37,583	28,540	30,551	41,148	35,111	55,763	57,905	113,596	76,242	119,839	154,140	144,610
Low Price	10.31	10.91	15.63	26.06	26.82	22.31	27.35	26.88	28.51	33	61.27	71.72	74.04	114.88	115.66
EV/Sales	1.5	7.07	6.31	5.76	6.8	7.09	7.12	6.06	9.03	11.06	6.82	10.69	17.1	14.1	11.65
EV/EBITDA	33.81	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	37.33	15.49	12.75	26.13	16.9	14.48	13.13	18.45	43.21	15.9	31.44	71.09	47.6	39.82
Price/Earnings Average	-43.15	34.26	11.12	12.15	32.44	16.46	14.35	14.87	14.38	36.62	12.56	43.73	52.58	38.78	40.25
Price/Earnings High	-54.42	41.31	15.7	13.6	38.96	18.91	15.87	17.88	18.69	43.83	18.41	58.89	72.5	55.48	49.11
Price/Earnings Low	-29.13	26.64	7.83	10.01	23.97	13.95	12.37	11.84	9.4	22	7.53	30.4	40.2	31.71	29.88
Price/Book Value	1.44	1.56	2.81	2.8	2.91	2.69	3.18	3.1	5.43	6.86	10.05	7.2	14.56	16.14	13.93
Price/Book Value Average	1.6	1.43	2.01	2.67	3.61	2.62	3.15	3.51	4.23	5.81	7.94	10.01	10.77	13.15	14.08
Price/Book Value High	2.02	1.72	2.84	2.99	4.34	3.01	3.49	4.22	5.5	6.96	11.64	13.48	14.85	18.81	17.18
Price/Book Value Low	1.08	1.11	1.42	2.2	2.67	2.22	2.72	2.79	2.77	3.49	4.76	6.96	8.23	10.75	10.45
Price/Tangible Book Value	2.84	2.69	4.47	4.11	4.34	3.88	4.75	4.89	8.03	10.36	13.07	9.93	21	21.53	18.17
Price/Tangible Book Value Average	3.15	2.47	3.21	3.91	5.39	3.78	4.71	5.54	6.26	8.78	10.33	13.81	15.53	17.54	18.36
Price/Tangible Book Value High	3.97	2.97	4.53	4.38	6.47	4.34	5.2	6.66	8.13	10.51	15.13	18.6	21.42	25.09	22.41
Price/Tangible Book Value Low	2.13	1.92	2.26	3.22	3.98	3.2	4.06	4.41	4.09	5.28	6.19	9.6	11.88	14.34	13.63
Price/Sales	2.23	2.16	3.2	3.1	4.42	4.07	3.69	3.49	6.12	8.63	5.59	7.7	14.11	12.09	9.69
Price/Sales Average	2.48	1.98	2.3	2.95	5.49	3.97	3.65	3.95	4.77	7.32	4.42	10.71	10.44	9.85	9.79
Price/Sales High	3.13	2.39	3.25	3.3	6.59	4.56	4.04	4.76	6.21	8.76	6.47	14.43	14.39	14.09	11.95
Price/Sales Low	1.67	1.54	1.62	2.43	4.05	3.36	3.15	3.15	3.12	4.39	2.65	7.45	7.98	8.06	7.27
Price/Cash Flow	5.94	13.99	5.11	12.21	7.74	-198.16	-13.1	442.41	19.26	23.33	23.36	8.67	24.37	37.96	25.78
Price/Cash Flow Average	6.6	12.84	3.67	11.64	9.6	-193.1	-12.98	501.09	15.01	19.77	18.46	12.06	18.03	30.93	26.06
Price/Cash Flow High	8.33	15.49	5.18	13.02	11.54	-221.77	-14.36	602.54	19.52	23.67	27.05	16.24	24.86	44.24	31.8
Price/Cash Flow Low	4.46	9.98	2.59	9.59	7.1	-163.56	-11.19	398.92	9.82	11.88	11.06	8.38	13.78	25.29	19.35
Price/Free Cash Flow Average	6.39	12.19	3.67	11.51	17.55	-471.48	-13.2	635.57	14.57	18.7	18.17	11.63	17.09	30.4	25.44
Price/Free Cash Flow High	8.06	14.7	5.18	12.88	21.08	-541.48	-14.59	764.25	18.94	22.39	26.62	15.67	23.56	43.48	31.03
Price/Free Cash Flow Low	4.32	9.48	2.58	9.48	12.97	-399.36	-11.37	505.98	9.53	11.24	10.89	8.09	13.06	24.86	18.88
EV/Sales Average	6.92	6.88	5.43	5.62	7.85	6.98	7.09	6.51	7.67	9.74	5.63	13.71	13.42	11.86	11.76
EV/Sales High	7.59	7.3	6.35	5.96	8.93	7.57	7.47	7.29	9.11	11.19	7.72	17.43	17.39	16.11	13.92
EV/Sales Low	6.09	6.42	4.76	5.11	6.44	6.38	6.59	5.72	6.01	6.79	3.83	10.43	10.95	10.06	9.22
EV/EBITDA Average	156.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	171.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	137.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	-260.99	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	-286.12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	-229.72	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	13.74	15.29	30.9	33.19	29.24	27.03	32.02	29.81	55.94	64.81	129.39	74.19	130.92	172.42	154.14
High Price	19.26	16.92	31.33	35.4	43.59	30.25	35.09	40.6	56.69	65.75	149.78	138.95	133.53	200.96	190.09
Enterprise Value Average	20,271	26,039	30,727	36,656	32,945	30,107	40,960	37,734	47,373	50,950	93,727	97,766	94,000	129,585	145,906
Enterprise Value High	22,223	27,646	35,961	38,900	37,501	32,623	43,173	42,268	56,274	58,567	128,522	124,336	121,817	176,080	172,766
Enterprise Value Low	17,842	24,302	26,971	33,337	27,029	27,514	38,068	33,168	37,099	35,512	63,730	74,407	76,722	109,908	114,474

Shares Outstanding	489	556	573	596	624	643	660	663	680	704	732	743	758	769	783
Diluted Weighted Avg Shares	476	539	591	613	1,188	1,195	666	1,207	676	697	720	741	755	767	780
Basic Weighted Avg Shares	476	534	587	609	634	649	665	679	676	697	720	741	755	766	780
Revenue per Share	6.16	7.09	9.65	10.72	6.62	6.64	8.68	8.54	9.13	7.51	23.14	9.63	9.28	14.26	15.91
EBITDA per Share	0.27	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	-0.16	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.35	0.41	2	2.6	1.12	1.6	2.21	2.27	3.03	1.5	8.14	2.36	1.84	3.62	3.87
Basic EPS from Cont Ops	-0.56	1.55	4.93	6.07	2.56	3.46	5.07	4.81	5.72	3.24	17.19	4.04	3.24	7.09	7.75
Diluted EPS, GAAP	-0.35	0.41	1.98	2.58	0.6	0.87	2.21	1.28	3.03	1.5	8.14	2.36	1.84	3.62	3.87
Diluted EPS from Cont Ops	-0.56	1.54	4.9	6.03	1.37	1.88	5.07	2.7	5.72	3.24	17.19	4.03	3.24	7.09	7.75
Dividend per Share	1.48	1.15	2.5	3.86	5.51	3.11	4.27	4.49	3.55	3.42	6.39	8.8	5.65	5.77	7.71
Cash Flow per Share	2.31	1.09	6.04	2.72	3.78	-0.14	-2.44	0.07	2.9	2.78	5.54	8.55	5.37	4.54	5.98
Free Cash Flow per Basic Share	2.24	1.02	6	2.67	3.69	-0.17	-2.48	0.04	2.82	2.62	5.45	8.24	5.08	4.46	5.83
Cash & Equivalents per Share	32.45	1.28	1.45	2.37	2.94	2.86	3.02	3.33	3.19	2.84	2.9	5.73	3.9	2.57	3.36
Book Value per Share	9.54	9.83	11.01	11.85	10.04	10.04	10.06	9.62	10.3	9.45	12.87	10.31	8.99	10.68	11.06
Tangible Book Value per Share	4.85	5.69	6.91	8.08	6.74	6.96	6.74	6.09	6.97	6.25	9.9	7.47	6.23	8.01	8.48

Blackstone Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)